

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 87.87 | 95.67 | 108.3 | 120.7 | 128.9 | |
COGS | - | - | - | - | - | |
Gross Profit | 87.87 | 95.67 | 108.3 | 120.7 | 128.9 | |
Operating Expenses & Income | ||||||
Operating Income | 25.29 | 22.69 | 23.26 | 30.45 | 32.34 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 34.96 | 39.2 | 45.45 | 48.48 | 48.43 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.528) | (2.401) | (5.179) | (4.946) | (4.163) | |
Interest Income | 0.395 | 1.204 | 2.189 | 2.336 | 1.645 | |
Income Tax Expense | 6.356 | 5.357 | - | - | - | |
Net Income | ||||||
Net Income | 15.02 | 14.16 | 13.55 | 25.49 | 21.48 | |
Supplemental | ||||||
EBIT | 25.38 | 22.75 | - | - | - | |
EBITDA | 34.3 | 35.78 | - | - | - | |